Highlights

[BKAWAN] YoY Annualized Quarter Result on 2010-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     4.54%    YoY -     28.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 10,347,348 9,598,616 337,124 264,680 225,476 279,432 220,284 89.84%
  YoY % 7.80% 2,747.21% 27.37% 17.39% -19.31% 26.85% -
  Horiz. % 4,697.28% 4,357.38% 153.04% 120.15% 102.36% 126.85% 100.00%
PBT 1,639,312 1,510,412 691,836 603,676 468,728 207,348 579,688 18.90%
  YoY % 8.53% 118.32% 14.60% 28.79% 126.06% -64.23% -
  Horiz. % 282.79% 260.56% 119.35% 104.14% 80.86% 35.77% 100.00%
Tax -333,168 -343,228 -14,160 -9,516 -3,668 -19,520 -10,628 77.48%
  YoY % 2.93% -2,323.93% -48.80% -159.43% 81.21% -83.67% -
  Horiz. % 3,134.81% 3,229.47% 133.23% 89.54% 34.51% 183.67% 100.00%
NP 1,306,144 1,167,184 677,676 594,160 465,060 187,828 569,060 14.84%
  YoY % 11.91% 72.23% 14.06% 27.76% 147.60% -66.99% -
  Horiz. % 229.53% 205.11% 119.09% 104.41% 81.72% 33.01% 100.00%
NP to SH 627,888 555,572 672,740 593,216 463,456 175,584 562,332 1.85%
  YoY % 13.02% -17.42% 13.41% 28.00% 163.95% -68.78% -
  Horiz. % 111.66% 98.80% 119.63% 105.49% 82.42% 31.22% 100.00%
Tax Rate 20.32 % 22.72 % 2.05 % 1.58 % 0.78 % 9.41 % 1.83 % 49.31%
  YoY % -10.56% 1,008.29% 29.75% 102.56% -91.71% 414.21% -
  Horiz. % 1,110.38% 1,241.53% 112.02% 86.34% 42.62% 514.21% 100.00%
Total Cost 9,041,204 8,431,432 -340,552 -329,480 -239,584 91,604 -348,776 -
  YoY % 7.23% 2,575.81% -3.36% -37.52% -361.54% 126.26% -
  Horiz. % -2,592.27% -2,417.43% 97.64% 94.47% 68.69% -26.26% 100.00%
Net Worth 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 10.01%
  YoY % 20.98% 2.51% 13.77% 8.75% 8.99% 6.06% -
  Horiz. % 177.36% 146.60% 143.02% 125.71% 115.60% 106.06% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 4,715,364 3,897,656 3,802,298 3,342,179 3,073,247 2,819,752 2,658,626 10.01%
  YoY % 20.98% 2.51% 13.77% 8.75% 8.99% 6.06% -
  Horiz. % 177.36% 146.60% 143.02% 125.71% 115.60% 106.06% 100.00%
NOSH 413,628 415,971 416,918 418,819 425,657 426,588 432,297 -0.73%
  YoY % -0.56% -0.23% -0.45% -1.61% -0.22% -1.32% -
  Horiz. % 95.68% 96.22% 96.44% 96.88% 98.46% 98.68% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.62 % 12.16 % 201.02 % 224.48 % 206.26 % 67.22 % 258.33 % -39.51%
  YoY % 3.78% -93.95% -10.45% 8.83% 206.84% -73.98% -
  Horiz. % 4.89% 4.71% 77.82% 86.90% 79.84% 26.02% 100.00%
ROE 13.32 % 14.25 % 17.69 % 17.75 % 15.08 % 6.23 % 21.15 % -7.41%
  YoY % -6.53% -19.45% -0.34% 17.71% 142.05% -70.54% -
  Horiz. % 62.98% 67.38% 83.64% 83.92% 71.30% 29.46% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,501.60 2,307.52 80.86 63.20 52.97 65.50 50.96 91.24%
  YoY % 8.41% 2,753.72% 27.94% 19.31% -19.13% 28.53% -
  Horiz. % 4,908.95% 4,528.10% 158.67% 124.02% 103.94% 128.53% 100.00%
EPS 151.80 133.56 161.36 141.64 108.88 41.16 130.08 2.60%
  YoY % 13.66% -17.23% 13.92% 30.09% 164.53% -68.36% -
  Horiz. % 116.70% 102.68% 124.05% 108.89% 83.70% 31.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 11.4000 9.3700 9.1200 7.9800 7.2200 6.6100 6.1500 10.82%
  YoY % 21.66% 2.74% 14.29% 10.53% 9.23% 7.48% -
  Horiz. % 185.37% 152.36% 148.29% 129.76% 117.40% 107.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,373.51 2,201.77 77.33 60.71 51.72 64.10 50.53 89.84%
  YoY % 7.80% 2,747.24% 27.38% 17.38% -19.31% 26.86% -
  Horiz. % 4,697.23% 4,357.35% 153.04% 120.15% 102.36% 126.86% 100.00%
EPS 144.03 127.44 154.32 136.07 106.31 40.28 128.99 1.85%
  YoY % 13.02% -17.42% 13.41% 27.99% 163.93% -68.77% -
  Horiz. % 111.66% 98.80% 119.64% 105.49% 82.42% 31.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.8163 8.9406 8.7218 7.6664 7.0495 6.4680 6.0985 10.01%
  YoY % 20.98% 2.51% 13.77% 8.75% 8.99% 6.06% -
  Horiz. % 177.36% 146.60% 143.02% 125.71% 115.59% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 19.6000 19.0000 17.4600 16.9000 10.2800 7.9000 11.4000 -
P/RPS 0.78 0.82 21.59 26.74 19.41 12.06 22.37 -42.81%
  YoY % -4.88% -96.20% -19.26% 37.76% 60.95% -46.09% -
  Horiz. % 3.49% 3.67% 96.51% 119.54% 86.77% 53.91% 100.00%
P/EPS 12.91 14.23 10.82 11.93 9.44 19.19 8.76 6.67%
  YoY % -9.28% 31.52% -9.30% 26.38% -50.81% 119.06% -
  Horiz. % 147.37% 162.44% 123.52% 136.19% 107.76% 219.06% 100.00%
EY 7.74 7.03 9.24 8.38 10.59 5.21 11.41 -6.26%
  YoY % 10.10% -23.92% 10.26% -20.87% 103.26% -54.34% -
  Horiz. % 67.84% 61.61% 80.98% 73.44% 92.81% 45.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.72 2.03 1.91 2.12 1.42 1.20 1.85 -1.21%
  YoY % -15.27% 6.28% -9.91% 49.30% 18.33% -35.14% -
  Horiz. % 92.97% 109.73% 103.24% 114.59% 76.76% 64.86% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 -
Price 20.0000 18.5800 18.8000 15.9800 10.0800 8.4000 11.4000 -
P/RPS 0.80 0.81 23.25 25.29 19.03 12.82 22.37 -42.57%
  YoY % -1.23% -96.52% -8.07% 32.90% 48.44% -42.69% -
  Horiz. % 3.58% 3.62% 103.93% 113.05% 85.07% 57.31% 100.00%
P/EPS 13.18 13.91 11.65 11.28 9.26 20.41 8.76 7.04%
  YoY % -5.25% 19.40% 3.28% 21.81% -54.63% 132.99% -
  Horiz. % 150.46% 158.79% 132.99% 128.77% 105.71% 232.99% 100.00%
EY 7.59 7.19 8.58 8.86 10.80 4.90 11.41 -6.56%
  YoY % 5.56% -16.20% -3.16% -17.96% 120.41% -57.06% -
  Horiz. % 66.52% 63.01% 75.20% 77.65% 94.65% 42.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.75 1.98 2.06 2.00 1.40 1.27 1.85 -0.92%
  YoY % -11.62% -3.88% 3.00% 42.86% 10.24% -31.35% -
  Horiz. % 94.59% 107.03% 111.35% 108.11% 75.68% 68.65% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers